5205 87th Drive NE #054MarysvilleWA98270
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Marysville at 5205 87th Drive NE #054, Marysville, WA, 98270 uses $266,084 cash to close to unlock $13,486/yr annual cash flow and $1,124/mo monthly cash flow. Total monthly income runs $5,986/mo, and a $3,959/mo payment keeps the spread at $1,124/mo. Purchase price stands at $808,767, and rental yield measures 8.88% with $5,986/mo rent. Return on cash invested shows 25.13% in year one, and 5% annual appreciation builds toward $223,447 over five years. Five-year ROI reaches 130.56% and total cumulative return in cash records $347,400. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,986/mo property income covering a $3,959/mo payment rather than investor’s personal income.
Single Family
Built in 2025
3,998 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98270, Marysville, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,049 (100%) |
| Owner Occupied HU | 14,009 (69.9%) |
| Renter Occupied HU | 5,524 (27.6%) |
| Vacant Housing Units | 516 ( 2.6%) |
| Median Home Value | $639,666 |
| Average Home Value | $693,224 |
Housing Distribution
Address Breakdown
Residential
19,335
Single Family
18,589
Multi-Family
746
Businesses
1,098
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Suzan Treece • KB Home Sales
Mls Name: NWMLS
Mls ID: #2374200